[OMESTI] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -334.97%
YoY- -422.24%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 74,547 98,768 66,532 56,152 66,775 75,230 42,143 46.11%
PBT 1,747 1,956 601 2,253 328 3,361 282 236.19%
Tax -3,469 -1,043 -300 -1,109 -74 -935 0 -
NP -1,722 913 301 1,144 254 2,426 282 -
-
NP to SH -4,701 -2,195 -1,441 -3,358 -772 1,002 91 -
-
Tax Rate 198.57% 53.32% 49.92% 49.22% 22.56% 27.82% 0.00% -
Total Cost 76,269 97,855 66,231 55,008 66,521 72,804 41,861 49.01%
-
Net Worth 191,864 198,614 203,779 218,447 202,126 185,262 192,481 -0.21%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 191,864 198,614 203,779 218,447 202,126 185,262 192,481 -0.21%
NOSH 533,530 532,478 532,478 532,478 531,681 530,838 530,838 0.33%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -2.31% 0.92% 0.45% 2.04% 0.38% 3.22% 0.67% -
ROE -2.45% -1.11% -0.71% -1.54% -0.38% 0.54% 0.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.98 18.55 12.49 10.57 12.58 14.17 7.94 45.66%
EPS -0.88 -0.41 -0.27 -0.63 -0.15 0.19 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.373 0.3827 0.4112 0.3807 0.349 0.3626 -0.51%
Adjusted Per Share Value based on latest NOSH - 532,478
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.79 18.27 12.31 10.39 12.35 13.91 7.79 46.18%
EPS -0.87 -0.41 -0.27 -0.62 -0.14 0.19 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3549 0.3673 0.3769 0.404 0.3738 0.3427 0.356 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.415 0.44 0.44 0.475 0.535 0.49 0.52 -
P/RPS 2.97 2.37 3.52 4.49 4.25 3.46 6.55 -40.89%
P/EPS -47.08 -106.74 -162.59 -75.15 -367.94 259.59 3,033.36 -
EY -2.12 -0.94 -0.62 -1.33 -0.27 0.39 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.18 1.15 1.16 1.41 1.40 1.43 -13.48%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 27/08/21 31/05/21 26/02/21 27/11/20 27/08/20 -
Price 0.405 0.40 0.45 0.445 0.545 0.475 0.66 -
P/RPS 2.90 2.16 3.60 4.21 4.33 3.35 8.31 -50.33%
P/EPS -45.94 -97.03 -166.28 -70.40 -374.82 251.64 3,850.04 -
EY -2.18 -1.03 -0.60 -1.42 -0.27 0.40 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.07 1.18 1.08 1.43 1.36 1.82 -27.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment